Arena Capacity - Ticket Price Attendance - % |
Arena Name | Verizon Center |
Level 1: | 6000 - $100 - 5,668 - 94.46% |
Level 2: | 5000 - $60 - 4,703 - 94.06% |
Level 3: | 2000 - $35 - 1,991 - 99.54% |
Level 4: | 4000 - $25 - 3,705 - 92.63% |
Luxury : | 1000 - $200 - 968 - 96.78% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $35 - 1,859 - 92.94% |
Farm Level 2: | 1000 - $15 - 923 - 92.30% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 37 |
Average Attendance - % | 17,034 - 94.63% |
Average Income per Game | $1,758,981 |
Year to Date Revenue | $7,035,923 |
Farm |
Home Games Left | 37 |
Average Attendance - % | 2,782 - 92.73% |
Average Income per Game | $115,196 |
Year to Date Revenue | $460,784 |
Expense |
Pro Players Total Salaries | $72,992,875 |
Farm Players Total Salaries | $3,221,250 |
Coaches Total Salaries | $5,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $3,500,000 |
Pro Year To Date Expenses | $5,056,808 |
Farm Year To Date Expenses | $218,101 |
Pro Salary Cap To Date | $4,887,535 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $65,082,288 |
Farm Estimated Season Revenue | $4,262,252 |
Pro Remaining Season Days | 179 |
Pro Expenses Per Days | $393,192 |
Pro Estimated Expenses | $70,381,368 |
Farm Remaining Season Days | 179 |
Farm Expenses Per Days | $16,777 |
Farm Estimated Expenses | $3,003,083 |
Estimated Season Expenses | $73,384,451 |
Season Salary Cap | $76,492,875 |
Estimate Under Maximum Salary Cap of $95,500,000 | $19,007,125 |
Estimate Over Minimum Salary Cap of $70,600,000 | $5,892,875 |
Current Bank Account | $40,221,798 |
Projected Bank Account | $36,181,887 |
|
Pro Players Salaries |
Dylan Guenther (1 Way Contract) |
$7,142,875 (8) |
Matt Boldy (1 Way Contract) |
$7,000,000 (5) |
Damon Severson (1 Way Contract) |
$6,250,000 (5) |
Logan Stankoven (1 Way Contract) |
$6,000,000 (8) |
Andre Burakovsky (1 Way Contract) |
$5,500,000 (2) |
Ryan Strome (1 Way Contract) |
$5,000,000 (2) |
TJ Brodie (1 Way Contract) |
$3,750,000 (1) |
Jack Quinn (1 Way Contract) |
$3,375,000 (2) |
Kaedan Korczak (1 Way Contract) |
$3,250,000 (5) |
Nils Hoglander (1 Way Contract) |
$3,000,000 (3) |
Jalen Chatfield (1 Way Contract) |
$3,000,000 (2) |
Pierre Engvall (1 Way Contract) |
$3,000,000 (5) |
Semyon Varlamov (1 Way Contract) |
$2,750,000 (2) |
Niko Mikkola (1 Way Contract) |
$2,500,000 (1) |
Joe Veleno (1 Way Contract) |
$2,275,000 (1) |
Ville Husso (1 Way Contract) |
$2,200,000 (2) |
Jaycob Megna |
$1,000,000 (3) |
Sam Gagner |
$1,000,000 (3) |
Tyler Pitlick |
$1,000,000 (3) |
Valtteri Puustinen |
$1,000,000 (3) |
Kyle Masters |
$1,000,000 (1) |
Matthew Sop |
$1,000,000 (1) |
Adam Ginning |
$1,000,000 (3) |
Total Pro Players | 23 |
Salary Commitment |
Year 2025 : $72,992,875 |
Year 2026 : $62,467,875 |
Year 2027 : $40,642,875 |
Year 2028 : $32,642,875 |
Salary Average Commitment |
Year 2025 : $72,992,876 |
Year 2026 : $62,467,876 |
Year 2027 : $40,642,876 |
Year 2028 : $32,642,876 |
Salary Cap with 1 Way Contract |
Year 2025 : $72,992,875 |
Year 2026 : $62,467,875 |
Year 2027 : $40,642,875 |
Year 2028 : $32,642,875 |
|
Farm Players Salaries |
Jayden Struble |
$141,250 (2) |
Juuso Parssinen |
$125,000 (2) |
Alex Kannok-Leipert |
$100,000 (3) |
James Malatesta |
$100,000 (1) |
Henrik Rybinski |
$100,000 (3) |
Joakim Kemell |
$100,000 (1) |
Mike Vecchione |
$100,000 (3) |
Samuel Helenius |
$100,000 (1) |
William Lockwood |
$100,000 (3) |
Charles-Alexis Legault |
$100,000 (1) |
Emil Lilleberg |
$100,000 (3) |
Ethan Del Mastro |
$100,000 (1) |
Francesco Pinelli |
$100,000 (1) |
Harrison Brunicke |
$100,000 (1) |
Jeremy Brodeur |
$100,000 (3) |
Jack Matier |
$100,000 (1) |
Jani Nyman |
$100,000 (1) |
Joni Jurmo |
$100,000 (3) |
Luke Tuch |
$100,000 (3) |
Santeri Hatakka |
$100,000 (3) |
Sasha Pastujov |
$100,000 (1) |
Hunter Shepard |
$100,000 (3) |
Keith Petruzzelli |
$100,000 (3) |
Leevi Merilainen |
$100,000 (3) |
Brandon Halverson |
$100,000 (3) |
Stian Solberg |
$97,500 (2) |
Matvei Michkov |
$95,000 (2) |
Maxim Tsyplakov |
$92,500 (3) |
Denton Mateychuk |
$92,500 (2) |
Conor Geekie |
$92,500 (1) |
Hendrix Lapierre |
$92,500 (1) |
Matt D. Murray |
$92,500 (3) |
Total Farm Players | 32 |
Salary Commitment |
Year 2025 : $3,221,250 |
Year 2026 : $2,036,250 |
Year 2027 : $1,485,000 |
Year 2028 : $0 |
Salary Average Commitment |
Year 2025 : $3,221,250 |
Year 2026 : $2,036,250 |
Year 2027 : $1,485,000 |
Year 2028 : $0 |
|